0.867
Revenue¥B
1.076
1.133
1.238
1.350
1.418
1.520
1.623
1.704
1.829
1.988
0.952
6.99%
7.24%
73
7.82
Revenue growth%
26.02
24.58
23.55
25.09
27.89
27.96
27.70
26.41
24.45
27.26
7.83
27.26
26.21
51
22.99
Gross margin%
19.07
21.53
24.29
26.08
24.38
25.16
24.76
25.07
24.12
24.61
19.53
24.76
24.50
82
18.80
Operating margin%
17.81
17.23
16.46
14.65
14.24
13.40
10.52
12.66
11.16
9.71
22.98
11.16
13.82
45
24.75
Net margin%
25.57
28.51
30.47
31.64
29.21
26.45
28.05
27.35
28.67
27.97
19.56
27.97
28.28
5
36.85
P/E ratio (avg)x
24.16
26.15
30.10
32.76
34.16
37.22
44.24
52.39
53.92
56.98
30.41
52.39
35.69
15
14.45
EV/EBITx
43.75
46.03
44.88
46.24
53.22
49.91
49.33
55.90
55.43
57.87
34.58
55.43
49.62
62
5.26
FCF yield (avg)%
30.00
30.40
32.11
33.86
30.96
29.79
31.34
28.61
27.80
27.96
26.29
28.61
30.20
33
21.98
FCF margin%
20.87
23.56
22.82
25.35
24.33
22.19
19.79
18.12
17.19
19.98
25.44
19.79
21.53
41
0.651
FCF / Net incomex
1.828
1.937
2.010
2.085
2.349
2.302
2.263
2.487
2.737
2.739
1.234
2.487
2.282
45
26.51
ROIC%
25.11
24.51
21.62
21.48
21.75
23.99
21.30
19.21
19.84
22.40
26.32
21.30
21.68
93
23.40
Return on equity%
30.74
33.22
31.23
30.99
28.89
26.49
25.78
25.51
26.79
26.89
17.57
26.49
27.89
52
6.58
Return on assets%
11.73
13.89
16.69
16.97
19.25
16.91
14.26
17.11
16.84
15.01
13.90
16.84
16.77
66
34.26
EPS¥
13.86
12.56
13.91
14.68
14.56
13.88
14.43
12.78
14.07
13.13
35.81
(2.06%)
(0.79%)
—
24.22
EPS growth%
9.04
8.72
6.83
5.77
8.34
8.32
6.65
9.11
11.75
11.33
22.93
9.11
8.53
48
91.97
Bookvalue per sh¥
27.97
24.73
22.39
22.51
21.18
21.60
21.66
20.33
21.25
20.19
77.94
(0.96%)
(4.50%)
—
18.91
FCF per share¥
48.64
50.72
55.72
65.81
77.22
78.04
83.38
92.72
100.47
116.32
61.70
8.54%
9.08%
—
91.85
Dividend per sh¥
68.84
73.32
73.43
73.46
75.36
72.83
76.74
78.51
80.41
90.32
43.92
3.69%
2.23%
—
22.15
Div yield (avg)%
31.17
29.77
28.89
26.17
25.39
26.83
27.39
26.56
28.17
29.53
28.83
27.39
27.78
14
17.58
Payout ratio%
19.34
17.29
18.11
18.73
17.13
14.81
15.80
15.69
18.23
18.82
22.50
15.80
17.70
89
11.88
Shares (diluted)M
15.87
16.71
15.53
15.67
14.59
14.87
16.72
17.46
18.68
20.71
11.81
7.26%
3.55%
63
3.23
Buyback yield%
14.94
17.69
17.30
20.23
17.41
20.10
17.31
14.35
11.47
10.93
24.90
14.35
17.30
58
0.461
D/E ratiox
0.608
0.607
0.616
0.551
0.507
0.548
0.499
0.528
0.522
0.500
0.343
0.522
0.538
85
1.169
Enterprise value¥B
1.773
1.682
1.837
1.775
1.707
1.852
1.708
1.601
1.760
1.870
0.990
1.83%
0.54%
9
1.778
LT debt¥B
0.537
0.624
0.611
0.681
0.737
0.701
0.654
0.710
0.669
0.778
1.268
1.08%
3.54%
82
Revenue
¥1.988B
7.24%
1.00×
Cost of revenue
¥1.079B
7.48%
1.02×
Operating expenses
¥475.5M
7.43%
1.02×
Goodwill & intangibles
14.36%
Spread over hurdle
36.38%